XML 37 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investment In Unconsolidated Joint Venture (Tables)
6 Months Ended
Jun. 30, 2017
Investment In Unconsolidated Joint Venture [Abstract]  
Schedule Of Financial Position of Unconsolidated Joint Ventures



 

 

 



 

 



 

As of June 30, 2017

Investment in hotel properties, net

 

$

48,659 

Cash and cash equivalents

 

 

1,860 

Restricted cash, property escrows

 

 

910 

Accounts receivable, prepaid expenses, and other assets

 

 

485 

Total Assets

 

$

51,914 



 

 

 

Accounts payable, accrued expenses, and other liabilities

 

$

1,491 

Land option liability

 

 

6,190 

Long-term debt, net of deferred financing costs

 

 

33,268 

Total Liabilities

 

 

40,949 

Condor equity

 

 

8,772 

TWC equity

 

 

2,193 

Total Equity

 

 

10,965 

Total Liabilities and Equity

 

$

51,914 



 

 

 



Summary Of Results Of Operations Of Unconsolidated Joint Ventures



 

 

 

 

 

 



 

Three months ended June 30, 2017

 

Six months ended June 30, 2017

Revenue

 

 

 

 

 

 

Room rentals and other hotel services

 

$

3,061 

 

$

6,050 

Operating Expenses

 

 

 

 

 

 

Hotel and property operations

 

 

2,062 

 

 

3,923 

Depreciation and amortization

 

 

412 

 

 

823 

Total operating expenses

 

 

2,474 

 

 

4,746 

Operating income

 

 

587 

 

 

1,304 

Net loss on disposition of assets

 

 

(3)

 

 

(4)

Net loss on derivative

 

 

(2)

 

 

(2)

Interest expense

 

 

(523)

 

 

(1,128)

Net earnings

 

$

59 

 

$

170 



 

 

 

 

 

 

Condor allocated earnings

 

$

25 

 

$

136 

TWC allocated earnings

 

 

34 

 

 

34 

Net earnings

 

$

59 

 

$

170